Highlights

[PBBANK] QoQ TTM Result on 2013-09-30 [#3]

Stock [PBBANK]: PUBLIC BANK BHD
Announcement Date 22-Oct-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Sep-2013  [#3]
Profit Trend QoQ -     1.89%    YoY -     6.99%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 15,795,693 15,539,463 15,264,300 14,975,684 14,694,892 14,357,861 14,058,097 8.10%
  QoQ % 1.65% 1.80% 1.93% 1.91% 2.35% 2.13% -
  Horiz. % 112.36% 110.54% 108.58% 106.53% 104.53% 102.13% 100.00%
PBT 5,394,244 5,367,108 5,309,984 5,260,027 5,200,226 5,085,812 5,047,234 4.55%
  QoQ % 0.51% 1.08% 0.95% 1.15% 2.25% 0.76% -
  Horiz. % 106.88% 106.34% 105.21% 104.22% 103.03% 100.76% 100.00%
Tax -1,206,946 -1,213,357 -1,204,342 -1,192,805 -1,208,856 -1,175,730 -1,177,992 1.64%
  QoQ % 0.53% -0.75% -0.97% 1.33% -2.82% 0.19% -
  Horiz. % 102.46% 103.00% 102.24% 101.26% 102.62% 99.81% 100.00%
NP 4,187,298 4,153,751 4,105,642 4,067,222 3,991,370 3,910,082 3,869,242 5.42%
  QoQ % 0.81% 1.17% 0.94% 1.90% 2.08% 1.06% -
  Horiz. % 108.22% 107.35% 106.11% 105.12% 103.16% 101.06% 100.00%
NP to SH 4,146,205 4,113,314 4,064,683 4,020,906 3,946,310 3,864,873 3,826,754 5.51%
  QoQ % 0.80% 1.20% 1.09% 1.89% 2.11% 1.00% -
  Horiz. % 108.35% 107.49% 106.22% 105.07% 103.12% 101.00% 100.00%
Tax Rate 22.37 % 22.61 % 22.68 % 22.68 % 23.25 % 23.12 % 23.34 % -2.80%
  QoQ % -1.06% -0.31% 0.00% -2.45% 0.56% -0.94% -
  Horiz. % 95.84% 96.87% 97.17% 97.17% 99.61% 99.06% 100.00%
Total Cost 11,608,395 11,385,712 11,158,658 10,908,462 10,703,522 10,447,779 10,188,855 9.11%
  QoQ % 1.96% 2.03% 2.29% 1.91% 2.45% 2.54% -
  Horiz. % 113.93% 111.75% 109.52% 107.06% 105.05% 102.54% 100.00%
Net Worth 21,434,750 20,387,314 20,420,597 19,277,640 18,982,988 17,933,004 17,943,237 12.62%
  QoQ % 5.14% -0.16% 5.93% 1.55% 5.86% -0.06% -
  Horiz. % 119.46% 113.62% 113.81% 107.44% 105.79% 99.94% 100.00%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 1,856,085 1,820,820 1,820,820 1,820,944 1,820,944 1,751,115 1,751,115 3.97%
  QoQ % 1.94% 0.00% -0.01% 0.00% 3.99% 0.00% -
  Horiz. % 105.99% 103.98% 103.98% 103.99% 103.99% 100.00% 100.00%
Div Payout % 44.77 % 44.27 % 44.80 % 45.29 % 46.14 % 45.31 % 45.76 % -1.45%
  QoQ % 1.13% -1.18% -1.08% -1.84% 1.83% -0.98% -
  Horiz. % 97.84% 96.74% 97.90% 98.97% 100.83% 99.02% 100.00%
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 21,434,750 20,387,314 20,420,597 19,277,640 18,982,988 17,933,004 17,943,237 12.62%
  QoQ % 5.14% -0.16% 5.93% 1.55% 5.86% -0.06% -
  Horiz. % 119.46% 113.62% 113.81% 107.44% 105.79% 99.94% 100.00%
NOSH 3,502,639 3,501,831 3,501,594 3,502,541 3,501,556 3,501,992 3,502,007 0.01%
  QoQ % 0.02% 0.01% -0.03% 0.03% -0.01% -0.00% -
  Horiz. % 100.02% 99.99% 99.99% 100.02% 99.99% 100.00% 100.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 26.51 % 26.73 % 26.90 % 27.16 % 27.16 % 27.23 % 27.52 % -2.47%
  QoQ % -0.82% -0.63% -0.96% 0.00% -0.26% -1.05% -
  Horiz. % 96.33% 97.13% 97.75% 98.69% 98.69% 98.95% 100.00%
ROE 19.34 % 20.18 % 19.90 % 20.86 % 20.79 % 21.55 % 21.33 % -6.34%
  QoQ % -4.16% 1.41% -4.60% 0.34% -3.53% 1.03% -
  Horiz. % 90.67% 94.61% 93.30% 97.80% 97.47% 101.03% 100.00%
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 450.97 443.75 435.92 427.57 419.67 409.99 401.43 8.09%
  QoQ % 1.63% 1.80% 1.95% 1.88% 2.36% 2.13% -
  Horiz. % 112.34% 110.54% 108.59% 106.51% 104.54% 102.13% 100.00%
EPS 118.37 117.46 116.08 114.80 112.70 110.36 109.27 5.49%
  QoQ % 0.77% 1.19% 1.11% 1.86% 2.12% 1.00% -
  Horiz. % 108.33% 107.50% 106.23% 105.06% 103.14% 101.00% 100.00%
DPS 53.00 52.00 52.00 52.00 52.00 50.00 50.00 3.97%
  QoQ % 1.92% 0.00% 0.00% 0.00% 4.00% 0.00% -
  Horiz. % 106.00% 104.00% 104.00% 104.00% 104.00% 100.00% 100.00%
NAPS 6.1196 5.8219 5.8318 5.5039 5.4213 5.1208 5.1237 12.61%
  QoQ % 5.11% -0.17% 5.96% 1.52% 5.87% -0.06% -
  Horiz. % 119.44% 113.63% 113.82% 107.42% 105.81% 99.94% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,882,138
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 406.88 400.28 393.19 385.76 378.53 369.84 362.12 8.10%
  QoQ % 1.65% 1.80% 1.93% 1.91% 2.35% 2.13% -
  Horiz. % 112.36% 110.54% 108.58% 106.53% 104.53% 102.13% 100.00%
EPS 106.80 105.95 104.70 103.57 101.65 99.56 98.57 5.51%
  QoQ % 0.80% 1.19% 1.09% 1.89% 2.10% 1.00% -
  Horiz. % 108.35% 107.49% 106.22% 105.07% 103.12% 101.00% 100.00%
DPS 47.81 46.90 46.90 46.91 46.91 45.11 45.11 3.96%
  QoQ % 1.94% 0.00% -0.02% 0.00% 3.99% 0.00% -
  Horiz. % 105.99% 103.97% 103.97% 103.99% 103.99% 100.00% 100.00%
NAPS 5.5214 5.2516 5.2601 4.9657 4.8898 4.6194 4.6220 12.62%
  QoQ % 5.14% -0.16% 5.93% 1.55% 5.85% -0.06% -
  Horiz. % 119.46% 113.62% 113.81% 107.44% 105.79% 99.94% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 19.5800 19.1600 19.4000 17.7400 16.9400 16.2600 16.2800 -
P/RPS 4.34 4.32 4.45 4.15 4.04 3.97 4.06 4.56%
  QoQ % 0.46% -2.92% 7.23% 2.72% 1.76% -2.22% -
  Horiz. % 106.90% 106.40% 109.61% 102.22% 99.51% 97.78% 100.00%
P/EPS 16.54 16.31 16.71 15.45 15.03 14.73 14.90 7.23%
  QoQ % 1.41% -2.39% 8.16% 2.79% 2.04% -1.14% -
  Horiz. % 111.01% 109.46% 112.15% 103.69% 100.87% 98.86% 100.00%
EY 6.05 6.13 5.98 6.47 6.65 6.79 6.71 -6.69%
  QoQ % -1.31% 2.51% -7.57% -2.71% -2.06% 1.19% -
  Horiz. % 90.16% 91.36% 89.12% 96.42% 99.11% 101.19% 100.00%
DY 2.71 2.71 2.68 2.93 3.07 3.08 3.07 -8.00%
  QoQ % 0.00% 1.12% -8.53% -4.56% -0.32% 0.33% -
  Horiz. % 88.27% 88.27% 87.30% 95.44% 100.00% 100.33% 100.00%
P/NAPS 3.20 3.29 3.33 3.22 3.12 3.18 3.18 0.42%
  QoQ % -2.74% -1.20% 3.42% 3.21% -1.89% 0.00% -
  Horiz. % 100.63% 103.46% 104.72% 101.26% 98.11% 100.00% 100.00%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 24/07/14 21/04/14 05/02/14 22/10/13 23/07/13 23/04/13 06/02/13 -
Price 20.0000 20.2000 19.0600 18.5000 17.1000 16.3400 15.7200 -
P/RPS 4.43 4.55 4.37 4.33 4.07 3.99 3.92 8.52%
  QoQ % -2.64% 4.12% 0.92% 6.39% 2.01% 1.79% -
  Horiz. % 113.01% 116.07% 111.48% 110.46% 103.83% 101.79% 100.00%
P/EPS 16.90 17.20 16.42 16.12 15.17 14.81 14.39 11.35%
  QoQ % -1.74% 4.75% 1.86% 6.26% 2.43% 2.92% -
  Horiz. % 117.44% 119.53% 114.11% 112.02% 105.42% 102.92% 100.00%
EY 5.92 5.81 6.09 6.21 6.59 6.75 6.95 -10.17%
  QoQ % 1.89% -4.60% -1.93% -5.77% -2.37% -2.88% -
  Horiz. % 85.18% 83.60% 87.63% 89.35% 94.82% 97.12% 100.00%
DY 2.65 2.57 2.73 2.81 3.04 3.06 3.18 -11.47%
  QoQ % 3.11% -5.86% -2.85% -7.57% -0.65% -3.77% -
  Horiz. % 83.33% 80.82% 85.85% 88.36% 95.60% 96.23% 100.00%
P/NAPS 3.27 3.47 3.27 3.36 3.15 3.19 3.07 4.31%
  QoQ % -5.76% 6.12% -2.68% 6.67% -1.25% 3.91% -
  Horiz. % 106.51% 113.03% 106.51% 109.45% 102.61% 103.91% 100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers